XML 38 R27.htm IDEA: XBRL DOCUMENT
v3.23.3

Earnings per Share | 9 Months Ended
--- | ---
Sep. 30, 2023
Earnings per Share |
Earnings per Share | Note 18. Earnings per Share Prior to the Conversion, the Company’s ownership interests consisted of two classes of equity units, referred to as Common Units and Common Equivalent Preferred Units (“CEP Units”), which have been retroactively adjusted as shares reflecting the conversion ratios discussed in Note 4. Westrock Series A Preferred Shares and our RSUs issued under our 2022 Equity Incentive Plan are considered participating securities as they receive non-forfeitable rights to dividends at the same rate as Common Shares. As participating securities, we include these instruments in the computation of earnings per share under the two-class method described in ASC 260 Earnings per Share (“ASC 260”). As a result of the Company’s net income position for the three months ended September 30, 2023, a portion of our undistributed earnings have been allocated to participating securities in accordance with the provisions of ASC 260. Neither the Series A Preferred Shares nor the RSUs have a contractual obligation to share in losses of the Company. However, undistributed earnings are allocated to the participating securities. Prior to the Conversion, the dilutive effect of CEP Units was calculated by using the “if-converted” method. This assumed an add-back of dividends on the CEP Units to net income attributable to shareholders as if the securities were converted to common shares at the beginning of the reporting period (or at the time of issuance, if later), and the resulting common shares were included in the number of weighted-average units outstanding. The dilutive effect of Westrock Series A Preferred Shares is calculated using the if-converted method, which assumes an add-back of any accretion on preferred shares to net income attributable to shareholders as if the securities were converted to common shares at the beginning of the reporting period (or at the time of issuance, if later), and the resulting common shares being included in the number of weighted-average units outstanding. The dilutive effect of time-based option awards and RSUs is calculated using the treasury stock method, while performance-based awards are treated as contingently issuable. The following potentially dilutive securities were excluded from the computation of diluted shares for the periods indicated because their inclusion would have an anti-dilutive effect on dilutive earnings (loss) per common share. ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Three Months Ended September 30, | ​ | Nine Months Ended September 30,
(Thousands) |  | 2023 |  | 2022 | ​ | 2023 |  | 2022
Warrants | ​ | ​ | 19,144 | ​ | ​ | 19,900 | ​ | ​ | 19,151 | ​ | ​ | 19,900
Restricted stock | ​ | ​ | 2,142 | ​ | ​ | 1,105 | ​ | ​ | 1,906 | ​ | ​ | 1,105
Options | ​ | ​ | — | ​ | ​ | 1,623 | ​ | ​ | 1,472 | ​ | ​ | 1,623
If-converted securities | ​ | ​ | — | ​ | ​ | 23,588 | ​ | ​ | 23,564 | ​ | ​ | 23,588
​ The following table sets forth the computation of basic and diluted earnings per share under the two-class method for the periods indicated. ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Three Months Ended September 30, | ​ | Nine Months Ended September 30,
(Thousands, except per share data) |  | 2023 |  | 2022 |  | 2023 |  | 2022
Basic Earnings per Common Share | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Numerator: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Net income (loss) attributable to common shareholders | ​ | $ | 12,802 | ​ | $ | (20,246) | ​ | $ | (14,780) | ​ | $ | (44,717)
Denominator: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Weighted-average common shares outstanding - basic | ​ | ​ | 83,437 | ​ | ​ | 49,795 | ​ | ​ | 78,203 | ​ | ​ | 39,819
Basic earnings (loss) per common share | ​ | $ | 0.15 | ​ | $ | (0.41) | ​ | $ | (0.19) | ​ | $ | (1.12)
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Diluted Earnings per Common Share | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Numerator: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Net income (loss) attributable to common shareholders - basic | ​ | $ | 12,802 | ​ | $ | (20,246) | ​ | $ | (14,780) | ​ | $ | (44,717)
Effect of participating securities | ​ | ​ | 3,493 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | —
Effect of non-participating securities | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | —
Net income (loss) attributable to common shareholders - diluted | ​ | $ | 16,295 | ​ | $ | (20,246) | ​ | $ | (14,780) | ​ | $ | (44,717)
Denominator: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Weighted-average common shares outstanding - basic | ​ | ​ | 83,437 | ​ | ​ | 49,795 | ​ | ​ | 78,203 | ​ | ​ | 39,819
Effect of dilutive participating securities | ​ | ​ | 23,542 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | —
Effect of dilutive non-participating securities | ​ | ​ | 101 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | —
Weighted-average common shares outstanding - diluted | ​ | ​ | 107,080 | ​ | ​ | 49,795 | ​ | ​ | 78,203 | ​ | ​ | 39,819
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Dilutive earnings (loss) per common share | ​ | $ | 0.15 | ​ | $ | (0.41) | ​ | $ | (0.19) | ​ | $ | (1.12)
​

X
- References No definition available. + Details
Name: | us-gaap_EarningsPerShareAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for earnings per share. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org//1943274/2147482662/260-10-50-1 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org//260/tableOfContent Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482662/260-10-50-2 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482662/260-10-50-3 + Details
Name: | us-gaap_EarningsPerShareTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration